Nifty
Sensex
:
:
11162.75
37774.63
-87.80 (-0.78%)
-259.51 (-0.68%)

Wood & Wood Products

Rating :
41/99

BSE: 532646 | NSE: UNIPLY

4.50
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  4.55
  •  4.70
  •  4.35
  •  4.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  84942
  •  3.83
  •  59.20
  •  3.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76.11
  • 3.04
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 317.72
  • 5.29%
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.03%
  • 0.00%
  • 41.30%
  • FII
  • DII
  • Others
  • 6.79%
  • 0.00%
  • 32.88%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 8.06
  • 2.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.57
  • -17.54
  • -25.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 115.94
  • 35.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.51
  • 22.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.57
  • 2.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.47
  • 70.80
  • 11.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0.00
97.84
-100.00%
0.00
112.57
-100.00%
132.46
117.01
13.20%
158.95
141.16
12.60%
Expenses
0.00
88.75
-100.00%
0.00
97.36
-100.00%
138.01
98.91
39.53%
137.22
119.94
14.41%
EBITDA
0.00
9.09
-100.00%
0.00
15.21
-100.00%
-5.54
18.10
-
21.74
21.22
2.45%
EBIDTM
0.00%
9.29%
0.00%
13.51%
-4.18%
15.47%
13.67%
15.03%
Other Income
0.00
14.83
-100.00%
0.00
15.00
-100.00%
12.77
3.24
294.14%
9.31
3.16
194.62%
Interest
0.00
10.92
-100.00%
0.00
10.02
-100.00%
8.48
8.91
-4.83%
9.47
9.93
-4.63%
Depreciation
0.00
1.21
-100.00%
0.00
1.03
-100.00%
1.41
0.97
45.36%
1.46
0.99
47.47%
PBT
0.00
11.96
-100.00%
0.00
18.92
-100.00%
-3.66
11.46
-
14.85
13.46
10.33%
Tax
0.00
5.29
-100.00%
0.00
6.37
-100.00%
0.91
3.66
-75.14%
3.94
4.38
-10.05%
PAT
0.00
6.67
-100.00%
0.00
12.54
-100.00%
-4.58
7.80
-
10.91
9.09
20.02%
PATM
0.00%
6.81%
0.00%
11.14%
-3.45%
6.67%
6.87%
6.44%
EPS
0.00
0.40
-100.00%
0.00
0.75
-100.00%
-0.27
0.47
-
0.65
0.54
20.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
501.82
468.58
387.93
264.13
122.21
123.02
105.90
86.85
83.08
103.09
110.15
Net Sales Growth
5.02%
20.79%
46.87%
116.13%
-0.66%
16.17%
21.93%
4.54%
-19.41%
-6.41%
 
Cost Of Goods Sold
198.31
205.80
239.30
162.49
102.33
94.94
82.11
66.21
64.43
81.92
90.45
Gross Profit
303.51
262.77
148.63
101.64
19.89
28.08
23.79
20.64
18.64
21.18
19.70
GP Margin
60.48%
56.08%
38.31%
38.48%
16.28%
22.83%
22.46%
23.77%
22.44%
20.55%
17.88%
Total Expenditure
461.34
404.97
326.54
231.85
120.94
112.29
95.88
82.51
84.90
99.26
100.31
Power & Fuel Cost
-
0.75
1.56
1.94
2.88
2.35
2.29
2.09
1.81
1.48
1.30
% Of Sales
-
0.16%
0.40%
0.73%
2.36%
1.91%
2.16%
2.41%
2.18%
1.44%
1.18%
Employee Cost
-
24.83
31.94
45.65
7.28
3.71
3.00
2.55
2.56
2.26
1.62
% Of Sales
-
5.30%
8.23%
17.28%
5.96%
3.02%
2.83%
2.94%
3.08%
2.19%
1.47%
Manufacturing Exp.
-
136.07
24.34
3.56
2.98
2.64
2.32
2.79
3.69
3.59
3.13
% Of Sales
-
29.04%
6.27%
1.35%
2.44%
2.15%
2.19%
3.21%
4.44%
3.48%
2.84%
General & Admin Exp.
-
28.99
24.52
13.62
3.34
3.20
2.95
2.52
2.65
2.73
1.93
% Of Sales
-
6.19%
6.32%
5.16%
2.73%
2.60%
2.79%
2.90%
3.19%
2.65%
1.75%
Selling & Distn. Exp.
-
2.29
4.69
4.44
1.50
3.05
3.09
3.29
2.58
2.63
1.66
% Of Sales
-
0.49%
1.21%
1.68%
1.23%
2.48%
2.92%
3.79%
3.11%
2.55%
1.51%
Miscellaneous Exp.
-
6.24
0.20
0.16
0.62
2.40
0.10
3.06
7.18
4.65
1.66
% Of Sales
-
1.33%
0.05%
0.06%
0.51%
1.95%
0.09%
3.52%
8.64%
4.51%
0.20%
EBITDA
40.50
63.61
61.39
32.28
1.27
10.73
10.02
4.34
-1.82
3.83
9.84
EBITDA Margin
8.07%
13.58%
15.83%
12.22%
1.04%
8.72%
9.46%
5.00%
-2.19%
3.72%
8.93%
Other Income
51.91
36.24
16.10
4.26
0.23
0.25
0.25
3.26
2.02
1.27
0.64
Interest
38.89
39.78
31.70
13.99
6.41
6.29
5.75
6.11
6.37
6.45
3.57
Depreciation
5.11
4.19
4.17
2.83
1.49
1.45
1.36
2.58
2.63
2.22
1.87
PBT
42.07
55.87
41.61
19.72
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Tax
16.51
19.69
21.51
6.19
-1.83
1.00
0.92
-1.47
-2.57
-1.26
2.34
Tax Rate
39.24%
35.29%
40.65%
31.76%
28.59%
30.77%
29.11%
30.63%
29.17%
35.29%
46.43%
PAT
25.54
36.10
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
PAT before Minority Interest
25.54
36.10
31.41
13.30
-4.58
2.25
2.24
-3.33
-6.23
-2.31
2.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.09%
7.70%
8.10%
5.04%
-3.75%
1.83%
2.12%
-3.83%
-7.50%
-2.24%
2.45%
PAT Growth
-29.84%
14.93%
136.17%
-
-
0.45%
-
-
-
-
 
EPS
1.52
2.15
1.87
0.79
-0.27
0.13
0.13
-0.20
-0.37
-0.14
0.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
648.27
417.82
152.70
27.95
32.53
28.24
13.15
16.48
22.50
24.81
Share Capital
33.04
23.91
23.91
14.36
14.36
12.46
12.46
12.46
12.46
12.46
Total Reserves
563.79
161.59
128.79
13.59
18.17
15.77
0.68
4.01
10.04
12.35
Non-Current Liabilities
181.88
109.66
117.52
0.22
3.53
7.95
45.69
47.14
58.57
50.55
Secured Loans
61.96
100.46
43.90
1.22
2.43
5.80
34.02
45.26
46.29
38.43
Unsecured Loans
114.12
4.36
7.11
1.50
1.50
3.49
14.27
2.99
10.75
9.27
Long Term Provisions
0.43
0.11
0.38
0.10
0.38
0.37
0.00
0.00
0.00
0.00
Current Liabilities
243.38
314.88
241.54
85.09
67.68
59.20
23.61
39.19
23.34
33.27
Trade Payables
80.36
65.43
60.58
41.88
26.91
23.24
19.10
28.18
16.58
29.38
Other Current Liabilities
13.52
19.47
12.29
4.83
6.81
6.03
4.33
10.73
6.38
1.90
Short Term Borrowings
135.72
218.41
162.49
38.38
33.87
29.93
0.00
0.00
0.00
0.00
Short Term Provisions
13.77
11.57
6.18
0.00
0.09
0.00
0.18
0.27
0.39
2.00
Total Liabilities
1,073.53
842.36
511.76
113.26
103.74
95.39
82.45
102.81
104.41
108.63
Net Block
64.86
63.22
74.85
28.73
26.79
27.67
14.62
38.43
32.98
41.88
Gross Block
72.91
67.85
77.60
39.37
36.01
35.79
21.50
47.12
39.30
46.38
Accumulated Depreciation
8.05
4.63
2.74
10.65
9.22
8.11
6.88
8.70
6.33
4.50
Non Current Assets
414.45
515.30
111.99
30.22
28.11
28.25
14.68
38.44
33.29
41.94
Capital Work in Progress
0.00
1.35
2.44
0.01
0.00
0.01
0.05
0.00
0.30
0.05
Non Current Investment
218.27
114.55
1.95
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
131.32
336.15
32.75
1.44
1.27
0.56
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
658.92
326.66
399.78
83.05
75.63
67.14
67.77
64.16
70.71
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
74.72
86.79
107.48
55.89
47.44
37.95
38.32
31.58
30.84
25.14
Sundry Debtors
147.60
91.07
186.98
22.61
22.20
21.76
19.46
19.88
29.27
33.01
Cash & Bank
70.19
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67
Other Current Assets
366.42
100.31
1.15
0.22
1.09
1.59
1.93
2.89
3.38
3.28
Short Term Loans & Adv.
206.54
23.03
19.59
1.63
0.98
1.45
1.20
2.19
1.93
2.28
Net Current Assets
415.54
11.78
158.24
-2.04
7.95
7.94
44.16
24.97
47.37
32.81
Total Assets
1,073.54
842.36
511.77
113.27
103.74
95.39
82.45
102.81
104.42
108.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-225.92
85.84
-122.52
4.03
4.30
9.72
-14.76
23.48
-8.11
-1.28
PBT
59.20
54.41
19.49
-6.40
3.25
3.16
-1.09
-8.81
-3.57
5.04
Adjustment
9.97
19.23
10.61
6.98
6.78
6.05
4.75
14.20
6.38
4.09
Changes in Working Capital
-278.39
25.53
-153.30
3.45
-5.15
0.52
-18.43
18.31
-10.39
-8.90
Cash after chg. in Working capital
-209.22
99.17
-123.21
4.03
4.88
9.72
-14.76
23.69
-7.58
0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.70
-14.73
0.69
0.00
-0.58
0.00
0.00
-0.22
-0.54
-1.51
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
1.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
125.77
-395.32
-76.02
-3.24
-0.48
-1.31
18.01
-7.40
7.40
-27.29
Net Fixed Assets
-1.89
21.69
14.63
-3.37
-0.21
-14.25
25.57
-7.52
6.83
Net Investments
-100.31
-111.12
-58.79
0.00
-0.04
0.00
0.00
0.00
-0.05
Others
227.97
-305.89
-31.86
0.13
-0.23
12.94
-7.56
0.12
0.62
Cash from Financing Activity
144.87
250.37
281.83
-3.00
-4.77
-10.63
-5.00
-13.47
3.26
27.68
Net Cash Inflow / Outflow
44.72
-59.11
83.29
-2.21
-0.94
-2.22
-1.75
2.60
2.55
-0.89
Opening Cash & Equivalents
25.47
84.58
1.28
4.90
5.84
8.06
9.81
7.21
4.67
5.56
Closing Cash & Equivalent
70.19
25.47
84.58
2.69
4.90
5.84
8.06
9.81
7.21
4.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
36.11
15.48
11.70
2.10
2.74
2.47
2.11
2.61
3.54
3.88
ROA
3.77%
4.64%
4.26%
-4.22%
2.26%
2.51%
-3.59%
-6.02%
-2.17%
2.49%
ROE
9.24%
19.33%
17.16%
-26.32%
12.82%
15.67%
-22.62%
-32.51%
-9.99%
11.16%
ROCE
11.24%
15.47%
16.24%
0.02%
16.06%
14.93%
2.09%
-3.39%
3.82%
11.98%
Fixed Asset Turnover
6.66
5.33
4.52
3.60
3.72
4.29
2.87
2.17
2.70
2.62
Receivable days
92.96
130.81
144.82
60.22
60.01
61.25
72.95
95.44
98.25
99.25
Inventory Days
62.90
91.39
112.88
138.84
116.56
113.34
129.65
121.22
88.31
75.58
Payable days
74.55
68.89
72.45
104.43
82.23
81.65
106.47
108.77
87.74
100.99
Cash Conversion Cycle
81.31
153.31
185.24
94.63
94.34
92.94
96.13
107.89
98.83
73.84
Total Debt/Equity
0.52
1.75
1.53
2.91
2.09
2.77
3.67
2.97
2.58
1.97
Interest Cover
2.40
2.67
2.39
0.00
1.52
1.55
0.22
-0.38
0.45
2.41

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.